Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2006-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 11-May-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Mar-2006  [#3]
Profit Trend QoQ -     43.95%    YoY -     3.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,700 40,042 96,462 70,467 52,334 28,432 116,504 -21.66%
  QoQ % 101.54% -58.49% 36.89% 34.65% 84.07% -75.60% -
  Horiz. % 69.27% 34.37% 82.80% 60.48% 44.92% 24.40% 100.00%
PBT 18,245 9,771 14,202 11,995 8,729 3,899 14,134 18.50%
  QoQ % 86.73% -31.20% 18.40% 37.42% 123.88% -72.41% -
  Horiz. % 129.09% 69.13% 100.48% 84.87% 61.76% 27.59% 100.00%
Tax -4,162 -2,403 -3,691 -3,099 -2,549 -976 -3,925 3.97%
  QoQ % -73.20% 34.90% -19.10% -21.58% -161.17% 75.13% -
  Horiz. % 106.04% 61.22% 94.04% 78.96% 64.94% 24.87% 100.00%
NP 14,083 7,368 10,511 8,896 6,180 2,923 10,209 23.85%
  QoQ % 91.14% -29.90% 18.15% 43.95% 111.43% -71.37% -
  Horiz. % 137.95% 72.17% 102.96% 87.14% 60.53% 28.63% 100.00%
NP to SH 14,083 7,368 10,511 8,896 6,180 2,923 10,209 23.85%
  QoQ % 91.14% -29.90% 18.15% 43.95% 111.43% -71.37% -
  Horiz. % 137.95% 72.17% 102.96% 87.14% 60.53% 28.63% 100.00%
Tax Rate 22.81 % 24.59 % 25.99 % 25.84 % 29.20 % 25.03 % 27.77 % -12.26%
  QoQ % -7.24% -5.39% 0.58% -11.51% 16.66% -9.87% -
  Horiz. % 82.14% 88.55% 93.59% 93.05% 105.15% 90.13% 100.00%
Total Cost 66,617 32,674 85,951 61,571 46,154 25,509 106,295 -26.70%
  QoQ % 103.88% -61.99% 39.60% 33.40% 80.93% -76.00% -
  Horiz. % 62.67% 30.74% 80.86% 57.92% 43.42% 24.00% 100.00%
Net Worth 143,230 139,351 132,478 130,565 127,818 127,490 124,549 9.74%
  QoQ % 2.78% 5.19% 1.47% 2.15% 0.26% 2.36% -
  Horiz. % 115.00% 111.88% 106.37% 104.83% 102.62% 102.36% 100.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 4,014 - - - 4,003 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.27% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 38.19 % - % - % - % 39.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.37% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 143,230 139,351 132,478 130,565 127,818 127,490 124,549 9.74%
  QoQ % 2.78% 5.19% 1.47% 2.15% 0.26% 2.36% -
  Horiz. % 115.00% 111.88% 106.37% 104.83% 102.62% 102.36% 100.00%
NOSH 80,017 80,086 80,290 80,072 80,051 80,082 80,070 -0.04%
  QoQ % -0.09% -0.25% 0.27% 0.03% -0.04% 0.01% -
  Horiz. % 99.93% 100.02% 100.27% 100.00% 99.98% 100.01% 100.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.45 % 18.40 % 10.90 % 12.62 % 11.81 % 10.28 % 8.76 % 58.12%
  QoQ % -5.16% 68.81% -13.63% 6.86% 14.88% 17.35% -
  Horiz. % 199.20% 210.05% 124.43% 144.06% 134.82% 117.35% 100.00%
ROE 9.83 % 5.29 % 7.93 % 6.81 % 4.83 % 2.29 % 8.20 % 12.81%
  QoQ % 85.82% -33.29% 16.45% 40.99% 110.92% -72.07% -
  Horiz. % 119.88% 64.51% 96.71% 83.05% 58.90% 27.93% 100.00%
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 100.85 50.00 120.14 88.00 65.38 35.50 145.50 -21.63%
  QoQ % 101.70% -58.38% 36.52% 34.60% 84.17% -75.60% -
  Horiz. % 69.31% 34.36% 82.57% 60.48% 44.93% 24.40% 100.00%
EPS 17.60 9.20 13.10 11.10 7.72 3.65 12.75 23.90%
  QoQ % 91.30% -29.77% 18.02% 43.78% 111.51% -71.37% -
  Horiz. % 138.04% 72.16% 102.75% 87.06% 60.55% 28.63% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7900 1.7400 1.6500 1.6306 1.5967 1.5920 1.5555 9.79%
  QoQ % 2.87% 5.45% 1.19% 2.12% 0.30% 2.35% -
  Horiz. % 115.08% 111.86% 106.08% 104.83% 102.65% 102.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.65 24.14 58.16 42.48 31.55 17.14 70.24 -21.66%
  QoQ % 101.53% -58.49% 36.91% 34.64% 84.07% -75.60% -
  Horiz. % 69.26% 34.37% 82.80% 60.48% 44.92% 24.40% 100.00%
EPS 8.49 4.44 6.34 5.36 3.73 1.76 6.16 23.77%
  QoQ % 91.22% -29.97% 18.28% 43.70% 111.93% -71.43% -
  Horiz. % 137.82% 72.08% 102.92% 87.01% 60.55% 28.57% 100.00%
DPS 0.00 0.00 2.42 0.00 0.00 0.00 2.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.41% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8635 0.8402 0.7987 0.7872 0.7706 0.7686 0.7509 9.73%
  QoQ % 2.77% 5.20% 1.46% 2.15% 0.26% 2.36% -
  Horiz. % 115.00% 111.89% 106.37% 104.83% 102.62% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.0800 0.8800 0.8900 0.8900 0.7600 0.9000 0.9500 -
P/RPS 1.07 1.76 0.74 1.01 1.16 2.53 0.65 39.29%
  QoQ % -39.20% 137.84% -26.73% -12.93% -54.15% 289.23% -
  Horiz. % 164.62% 270.77% 113.85% 155.38% 178.46% 389.23% 100.00%
P/EPS 6.14 9.57 6.80 8.01 9.84 24.66 7.45 -12.07%
  QoQ % -35.84% 40.74% -15.11% -18.60% -60.10% 231.01% -
  Horiz. % 82.42% 128.46% 91.28% 107.52% 132.08% 331.01% 100.00%
EY 16.30 10.45 14.71 12.48 10.16 4.06 13.42 13.80%
  QoQ % 55.98% -28.96% 17.87% 22.83% 150.25% -69.75% -
  Horiz. % 121.46% 77.87% 109.61% 93.00% 75.71% 30.25% 100.00%
DY 0.00 0.00 5.62 0.00 0.00 0.00 5.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.51 0.54 0.55 0.48 0.57 0.61 -1.09%
  QoQ % 17.65% -5.56% -1.82% 14.58% -15.79% -6.56% -
  Horiz. % 98.36% 83.61% 88.52% 90.16% 78.69% 93.44% 100.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 18/11/05 29/08/05 -
Price 1.2600 0.9500 0.8900 0.9000 0.8200 0.9000 0.9000 -
P/RPS 1.25 1.90 0.74 1.02 1.25 2.53 0.62 59.39%
  QoQ % -34.21% 156.76% -27.45% -18.40% -50.59% 308.06% -
  Horiz. % 201.61% 306.45% 119.35% 164.52% 201.61% 408.06% 100.00%
P/EPS 7.16 10.33 6.80 8.10 10.62 24.66 7.06 0.94%
  QoQ % -30.69% 51.91% -16.05% -23.73% -56.93% 249.29% -
  Horiz. % 101.42% 146.32% 96.32% 114.73% 150.42% 349.29% 100.00%
EY 13.97 9.68 14.71 12.34 9.41 4.06 14.17 -0.94%
  QoQ % 44.32% -34.19% 19.21% 31.14% 131.77% -71.35% -
  Horiz. % 98.59% 68.31% 103.81% 87.09% 66.41% 28.65% 100.00%
DY 0.00 0.00 5.62 0.00 0.00 0.00 5.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.08% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.55 0.54 0.55 0.51 0.57 0.58 13.32%
  QoQ % 27.27% 1.85% -1.82% 7.84% -10.53% -1.72% -
  Horiz. % 120.69% 94.83% 93.10% 94.83% 87.93% 98.28% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers